Beurs gesloten -
Nasdaq
22:00:00 26-04-2024
|
Variatie 5 dagen
|
Verschil t.o.v. 1 jan (%)
|
158,3
USD
|
+1,10%
|
|
+5,67%
|
-17,23%
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Marktkapitalisatie
1 |
9.708
|
10.825
|
7.777
|
5.103
|
9.058
|
7.510
|
-
|
-
|
Bedrijfswaarde
1 |
9.062
|
10.095
|
7.114
|
4.526
|
8.544
|
6.737
|
6.470
|
6.217
|
K/w-verhouding
|
70,6
x
|
82,1
x
|
42,6
x
|
24,6
x
|
45,1
x
|
34,1
x
|
28,1
x
|
19,2
x
|
Dividendrendement
|
0,19%
|
0,26%
|
0,48%
|
1,11%
|
0,73%
|
1,01%
|
1,1%
|
1,14%
|
Marktkapitalisatie/omzet
|
24
x
|
25,2
x
|
14,1
x
|
8,28
x
|
15,7
x
|
11,4
x
|
9,87
x
|
8,38
x
|
Bedrijfswaarde/omzet
|
22,4
x
|
23,5
x
|
12,9
x
|
7,34
x
|
14,8
x
|
10,3
x
|
8,5
x
|
6,94
x
|
Bedrijfswaarde/EBITDA
|
47
x
|
51,8
x
|
26,4
x
|
14,6
x
|
32,8
x
|
22,5
x
|
17,7
x
|
13,1
x
|
Bedrijfswaarde/FCF
|
55,3
x
|
83,6
x
|
48,1
x
|
53,7
x
|
89,9
x
|
38,1
x
|
37,7
x
|
19,6
x
|
FCF Yield
|
1,81%
|
1,2%
|
2,08%
|
1,86%
|
1,11%
|
2,62%
|
2,65%
|
5,12%
|
Price to Book
|
12,1
x
|
11,9
x
|
7,16
x
|
4,02
x
|
6,26
x
|
4,64
x
|
4,14
x
|
-
|
Aantal aandelen (in duizenden)
|
47.111
|
47.104
|
47.126
|
47.237
|
47.358
|
47.439
|
-
|
-
|
Referentieprijs
2 |
206,1
|
229,8
|
165,0
|
108,0
|
191,3
|
158,3
|
158,3
|
158,3
|
Datum van publicatie
|
20/02/20
|
18/02/21
|
23/02/22
|
23/02/23
|
22/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Omzet
1 |
405,2
|
428,9
|
553,5
|
616,6
|
576,4
|
656
|
760,8
|
896,3
|
EBITDA
1 |
192,8
|
194,7
|
269,6
|
309,4
|
260,6
|
299,6
|
366,3
|
473,9
|
Bedrijfsresultaat (EBIT)
1 |
158,3
|
157,5
|
227,6
|
267,1
|
217,2
|
252,6
|
316,4
|
419,1
|
Operationele Marge
|
39,08%
|
36,73%
|
41,13%
|
43,32%
|
37,68%
|
38,51%
|
41,6%
|
46,76%
|
Resultaat voor belastingen (EBT)
1 |
169,9
|
163,5
|
228,2
|
268,2
|
245,2
|
277,4
|
351,4
|
501
|
Nettowinst (verlies)
1 |
138,3
|
133,4
|
184,2
|
210,1
|
203
|
221,6
|
272,1
|
391
|
Nettomarge
|
34,13%
|
31,1%
|
33,28%
|
34,07%
|
35,22%
|
33,78%
|
35,76%
|
43,62%
|
WPA
2 |
2,920
|
2,800
|
3,870
|
4,400
|
4,240
|
4,638
|
5,633
|
8,260
|
Free Cash Flow
1 |
163,9
|
120,8
|
147,9
|
84,32
|
94,98
|
176,7
|
171,7
|
318
|
FCF-marge
|
40,44%
|
28,17%
|
26,73%
|
13,67%
|
16,48%
|
26,94%
|
22,57%
|
35,48%
|
Kasstroomconversie (ebitda)
|
85%
|
62,04%
|
54,87%
|
27,25%
|
36,45%
|
58,98%
|
46,87%
|
67,1%
|
Kasstroomconversie (nettowinst)
|
118,47%
|
90,57%
|
80,31%
|
40,14%
|
46,79%
|
79,74%
|
63,11%
|
81,33%
|
Dividend per aandeel
2 |
0,4000
|
0,6000
|
0,8000
|
1,200
|
1,400
|
1,602
|
1,742
|
1,800
|
Datum van publicatie
|
20/02/20
|
18/02/21
|
23/02/22
|
23/02/23
|
22/02/24
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2021 Q3
|
2021 Q4
|
2022 Q1
|
2022 Q2
|
2022 Q3
|
2022 Q4
|
2023 Q1
|
2023 Q2
|
2023 Q3
|
2023 Q4
|
2024 Q1
|
2024 Q2
|
2024 Q3
|
2024 Q4
|
2025 Q1
|
---|
Omzet
1 |
143,6
|
146,2
|
150,5
|
136,6
|
160,6
|
169
|
130,5
|
146,6
|
141,1
|
158,3
|
150,4
|
154,8
|
169,6
|
180,9
|
172,1
|
EBITDA
1 |
68,48
|
67,46
|
73,38
|
64,72
|
78,48
|
92,81
|
54,76
|
69,34
|
59,91
|
76,58
|
68,46
|
61,64
|
71,87
|
77,47
|
77,03
|
Bedrijfsresultaat (EBIT)
1 |
57,73
|
56,46
|
62,25
|
53,31
|
68,46
|
83,08
|
45,37
|
58,64
|
48,44
|
64,75
|
56,52
|
57,41
|
66,92
|
74,81
|
67,71
|
Operationele Marge
|
40,2%
|
38,61%
|
41,37%
|
39,04%
|
42,64%
|
49,15%
|
34,77%
|
40,01%
|
34,33%
|
40,9%
|
37,59%
|
37,08%
|
39,45%
|
41,36%
|
39,35%
|
Resultaat voor belastingen (EBT)
1 |
57,76
|
56,54
|
62,51
|
54,99
|
70,09
|
80,65
|
51,63
|
64,05
|
53,88
|
75,61
|
60,87
|
64,11
|
74,34
|
83,11
|
73,88
|
Nettowinst (verlies)
1 |
46,11
|
45,88
|
49,97
|
41,5
|
53,46
|
65,13
|
39,84
|
49,68
|
51,52
|
61,98
|
48,78
|
51,52
|
58,49
|
65,57
|
58,1
|
Nettomarge
|
32,11%
|
31,37%
|
33,21%
|
30,39%
|
33,29%
|
38,53%
|
30,54%
|
33,89%
|
36,52%
|
39,15%
|
32,44%
|
33,28%
|
34,48%
|
36,25%
|
33,76%
|
WPA
2 |
0,9700
|
0,9600
|
1,050
|
0,8700
|
1,120
|
1,360
|
0,8300
|
1,040
|
1,080
|
1,290
|
1,020
|
1,076
|
1,219
|
1,364
|
1,200
|
Dividend per aandeel
2 |
0,2000
|
0,2000
|
0,3000
|
0,3000
|
0,3000
|
0,3000
|
0,3500
|
0,3500
|
0,3500
|
0,3500
|
0,4000
|
0,4000
|
0,4000
|
0,4000
|
0,4500
|
Datum van publicatie
|
4/11/21
|
23/02/22
|
5/05/22
|
4/08/22
|
3/11/22
|
23/02/23
|
3/05/23
|
3/08/23
|
2/11/23
|
22/02/24
|
-
|
-
|
-
|
-
|
-
|
Fiscaal tijdperk: december |
2019
|
2020
|
2021
|
2022
|
2023
|
2024
|
2025
|
2026
|
---|
Nettoschuldpositie
1 |
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Nettokaspositie
1 |
646
|
730
|
663
|
578
|
514
|
773
|
1.040
|
1.293
|
Hefboom (schuld/ebitda)
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
Free Cash Flow
1 |
164
|
121
|
148
|
84,3
|
95
|
177
|
172
|
318
|
ROE (netto-inkomsten/eigen vermogen)
|
18,4%
|
15,5%
|
18,3%
|
17,7%
|
14,9%
|
16,5%
|
16,6%
|
-
|
ROA (netto-inkomsten/totale activa)
|
13,5%
|
11,2%
|
13,5%
|
14%
|
12,7%
|
13%
|
15,6%
|
-
|
Totale activa
1 |
1.027
|
1.195
|
1.368
|
1.500
|
1.601
|
1.705
|
1.747
|
-
|
Nettoactief per aandeel
2 |
17,10
|
19,30
|
23,10
|
26,90
|
30,60
|
34,10
|
38,20
|
-
|
Cashflow per aandeel
2 |
4,130
|
3,150
|
4,030
|
2,670
|
3,250
|
5,550
|
7,250
|
-
|
Capex
1 |
30,1
|
28
|
43,2
|
42,5
|
59,8
|
50,9
|
59,1
|
5
|
Capex/omzet
|
7,42%
|
6,53%
|
7,8%
|
6,89%
|
10,37%
|
7,76%
|
7,77%
|
0,56%
|
Datum van publicatie
|
20/02/20
|
18/02/21
|
23/02/22
|
23/02/23
|
22/02/24
|
-
|
-
|
-
|
Laatste slotkoers
158,3
USD Gemiddelde koersdoel
202,1
USD Spread / Gemiddelde doel +27,66% Consensus |
Vaira. 1 jan.
|
Kapi.
|
---|
| -17,23% | 7,51 mld. | | -0,99% | 49,04 mld. | | -7,22% | 16,73 mld. | | +16,63% | 11,25 mld. | | +3,69% | 8,53 mld. | | +49,91% | 8,75 mld. | | +6,14% | 7,56 mld. | | -14,19% | 6,74 mld. | | -12,95% | 6,83 mld. | | +29,74% | 6,52 mld. |
Geïntegreerde schakelingen
|